[ILB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.62%
YoY- -147.54%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 104,392 98,297 146,607 137,489 161,373 142,122 152,841 -6.15%
PBT 10,082 10,909 14,078 -382 18,901 13,413 25,812 -14.49%
Tax -4,062 -2,531 -4,973 -2,495 -5,054 -1,926 -3,497 2.52%
NP 6,020 8,378 9,105 -2,877 13,847 11,487 22,315 -19.60%
-
NP to SH 4,295 5,759 6,947 -4,638 9,757 8,258 16,765 -20.28%
-
Tax Rate 40.29% 23.20% 35.32% - 26.74% 14.36% 13.55% -
Total Cost 98,372 89,919 137,502 140,366 147,526 130,635 130,526 -4.60%
-
Net Worth 370,443 384,552 353,332 386,499 357,106 309,235 287,634 4.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 4,930 -
Div Payout % - - - - - - 29.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 370,443 384,552 353,332 386,499 357,106 309,235 287,634 4.30%
NOSH 178,958 185,774 192,972 193,249 195,140 175,702 164,362 1.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.77% 8.52% 6.21% -2.09% 8.58% 8.08% 14.60% -
ROE 1.16% 1.50% 1.97% -1.20% 2.73% 2.67% 5.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.33 52.91 75.97 71.15 82.70 80.89 92.99 -7.47%
EPS 2.40 3.10 3.60 -2.40 5.00 4.70 10.20 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.07 2.07 1.831 2.00 1.83 1.76 1.75 2.83%
Adjusted Per Share Value based on latest NOSH - 188,923
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.53 50.40 75.17 70.50 82.74 72.87 78.37 -6.15%
EPS 2.20 2.95 3.56 -2.38 5.00 4.23 8.60 -20.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
NAPS 1.8995 1.9718 1.8117 1.9818 1.8311 1.5856 1.4749 4.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.73 0.95 0.95 0.68 1.33 2.20 -
P/RPS 1.58 1.38 1.25 1.34 0.82 1.64 2.37 -6.52%
P/EPS 38.33 23.55 26.39 -39.58 13.60 28.30 21.57 10.04%
EY 2.61 4.25 3.79 -2.53 7.35 3.53 4.64 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.44 0.35 0.52 0.48 0.37 0.76 1.26 -16.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 30/11/11 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 -
Price 0.95 0.71 1.02 0.94 0.58 1.21 2.05 -
P/RPS 1.63 1.34 1.34 1.32 0.70 1.50 2.20 -4.87%
P/EPS 39.58 22.90 28.33 -39.17 11.60 25.74 20.10 11.94%
EY 2.53 4.37 3.53 -2.55 8.62 3.88 4.98 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 0.46 0.34 0.56 0.47 0.32 0.69 1.17 -14.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment